59 Rollman CircleHadleyNY12835
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 59 Rollman Circle, Hadley, NY, 12835 in Hadley. Priced at $349,900, it generates $3,101/mo in gross rent and $764/mo in net monthly cash flow, a 10.63% yield that comfortably supports the 1.97 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,171. Five-year appreciation: $96,671. Equity from principal paydown: $3,223/yr. Total projected cumulative return: $182,686.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $764 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,101 |
| Total Monthly Debt Service | $2,197 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1993
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12835, Hadley, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,758 (100%) |
| Owner Occupied HU | 1,034 (37.5%) |
| Renter Occupied HU | 217 ( 7.9%) |
| Vacant Housing Units | 1,507 (54.6%) |
| Median Home Value | $329,107 |
| Average Home Value | $345,039 |
Housing Distribution
Address Breakdown
Residential
1,708
Single Family
1,708
Multi-Family
0
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1993
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12835, Hadley, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,758 (100%) |
| Owner Occupied HU | 1,034 (37.5%) |
| Renter Occupied HU | 217 ( 7.9%) |
| Vacant Housing Units | 1,507 (54.6%) |
| Median Home Value | $329,107 |
| Average Home Value | $345,039 |
Housing Distribution
Address Breakdown
Residential
1,708
Single Family
1,708
Multi-Family
0
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices